[CRESBLD] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 0.47%
YoY- 96.99%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 270,352 280,011 268,449 221,723 220,250 207,392 211,291 17.84%
PBT 22,862 27,079 34,706 24,009 32,952 30,045 54,188 -43.71%
Tax -11,382 -15,081 -10,094 -6,402 -12,740 -10,067 -17,289 -24.30%
NP 11,480 11,998 24,612 17,607 20,212 19,978 36,899 -54.05%
-
NP to SH 6,595 7,970 32,955 23,907 23,796 20,756 18,998 -50.57%
-
Tax Rate 49.79% 55.69% 29.08% 26.67% 38.66% 33.51% 31.91% -
Total Cost 258,872 268,013 243,837 204,116 200,038 187,414 174,392 30.09%
-
Net Worth 398,632 407,439 330,147 389,403 387,099 386,908 376,788 3.82%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,085 7,085 6,174 6,174 6,174 6,174 5,992 11.80%
Div Payout % 107.44% 88.91% 18.73% 25.83% 25.95% 29.75% 31.54% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 398,632 407,439 330,147 389,403 387,099 386,908 376,788 3.82%
NOSH 176,921 176,921 165,073 165,703 163,333 164,641 167,461 3.72%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.25% 4.28% 9.17% 7.94% 9.18% 9.63% 17.46% -
ROE 1.65% 1.96% 9.98% 6.14% 6.15% 5.36% 5.04% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 158.02 158.07 162.62 133.81 134.85 125.97 126.17 16.17%
EPS 3.85 4.50 19.96 14.43 14.57 12.61 11.34 -51.30%
DPS 4.14 4.00 3.75 3.75 3.78 3.75 3.58 10.16%
NAPS 2.33 2.30 2.00 2.35 2.37 2.35 2.25 2.35%
Adjusted Per Share Value based on latest NOSH - 165,703
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 152.81 158.27 151.73 125.32 124.49 117.22 119.43 17.84%
EPS 3.73 4.50 18.63 13.51 13.45 11.73 10.74 -50.55%
DPS 4.01 4.01 3.49 3.49 3.49 3.49 3.39 11.83%
NAPS 2.2532 2.3029 1.8661 2.201 2.188 2.1869 2.1297 3.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.85 1.02 0.98 1.14 1.17 1.35 1.49 -
P/RPS 0.54 0.65 0.60 0.85 0.87 1.07 1.18 -40.58%
P/EPS 22.05 22.67 4.91 7.90 8.03 10.71 13.13 41.24%
EY 4.54 4.41 20.37 12.66 12.45 9.34 7.61 -29.11%
DY 4.87 3.92 3.83 3.29 3.23 2.78 2.40 60.21%
P/NAPS 0.36 0.44 0.49 0.49 0.49 0.57 0.66 -33.21%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 26/02/16 25/11/15 24/08/15 20/05/15 17/02/15 03/12/14 -
Price 0.95 0.91 1.00 0.98 1.19 1.23 1.26 -
P/RPS 0.60 0.58 0.61 0.73 0.88 0.98 1.00 -28.84%
P/EPS 24.64 20.23 5.01 6.79 8.17 9.76 11.11 69.98%
EY 4.06 4.94 19.96 14.72 12.24 10.25 9.00 -41.15%
DY 4.36 4.40 3.75 3.83 3.18 3.05 2.84 33.04%
P/NAPS 0.41 0.40 0.50 0.42 0.50 0.52 0.56 -18.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment